88年買的儲蓄險(預定利率7%)面臨每滿5꘠… - 理財

By Rachel
at 2008-08-23T12:07
at 2008-08-23T12:07
Table of Contents
※ 引述《ajj1 (醜小鴨)》之銘言:
: 民國88年幫14歲的兒子買了3張保單 預定利率7%
: 還本終身壽險 (繳費10年) 保障100萬 年繳保費 93100
: 還本終身壽險 (繳費15年) 保障100萬 年繳保費 53800
: 還本終身壽險 (繳費20年) 保障100萬 年繳保費 36400
: 滿24.27.29.30.32歲 各領20萬. 之後每年均可領20萬.領終身.
: 請問:
覺得問題很有趣,想算一下,剛卡在不會算
突然好像有想起來
請大家看一下算法是否有誤 @@"
再用淨現金流量去跑IRR
這樣推算應該是活越久IRR越高
年度 歲數 10年期 15年期 20年期 年金 淨現金流量 IRR
1 14 -93100 -53800 -36400 -183300
2 15 -93100 -53800 -36400 -183300
3 16 -93100 -53800 -36400 -183300
4 17 -93100 -53800 -36400 -183300
5 18 -93100 -53800 -36400 -183300
6 19 -93100 -53800 -36400 -183300
7 20 -93100 -53800 -36400 -183300
8 21 -93100 -53800 -36400 -183300
9 22 -93100 -53800 -36400 -183300
10 23 -93100 -53800 -36400 -183300
11 24 -53800 -36400 200000 109800
12 25 -53800 -36400 -90200
13 26 -53800 -36400 -90200
14 27 -53800 -36400 200000 109800
15 28 -53800 -36400 -90200
16 29 -36400 200000 163600 -25.4248%
17 30 -36400 200000 163600 -16.6503%
18 31 -36400 -36400 -18.2636%
19 32 -36400 200000 163600 -12.3330%
20 33 -36400 200000 163600 -9.0377%
21 34 200000 200000 -6.3737%
22 35 200000 200000 -4.4859%
23 36 200000 200000 -3.0515%
24 37 200000 200000 -1.9160%
25 38 200000 200000 -0.9920%
26 39 200000 200000 -0.2252%
27 40 200000 200000 0.4211%
28 41 200000 200000 0.9722%
29 42 200000 200000 1.4468%
30 43 200000 200000 1.8590%
31 44 200000 200000 2.2194%
32 45 200000 200000 2.5365%
33 46 200000 200000 2.8169%
34 47 200000 200000 3.0661%
35 48 200000 200000 3.2885%
36 49 200000 200000 3.4876%
37 50 200000 200000 3.6666%
38 51 200000 200000 3.8279%
39 52 200000 200000 3.9738%
40 53 200000 200000 4.1060%
41 54 200000 200000 4.2261%
42 55 200000 200000 4.3354%
43 56 200000 200000 4.4352%
44 57 200000 200000 4.5264%
45 58 200000 200000 4.6100%
46 59 200000 200000 4.6866%
47 60 200000 200000 4.7570%
48 61 200000 200000 4.8217%
49 62 200000 200000 4.8814%
50 63 200000 200000 4.9365%
51 64 200000 200000 4.9873%
52 65 200000 200000 5.0343%
53 66 200000 200000 5.0778%
54 67 200000 200000 5.1181%
55 68 200000 200000 5.1555%
56 69 200000 200000 5.1902%
57 70 200000 200000 5.2224%
58 71 200000 200000 5.2524%
59 72 200000 200000 5.2803%
60 73 200000 200000 5.3063%
61 74 200000 200000 5.3305%
62 75 200000 200000 5.3531%
--
: 民國88年幫14歲的兒子買了3張保單 預定利率7%
: 還本終身壽險 (繳費10年) 保障100萬 年繳保費 93100
: 還本終身壽險 (繳費15年) 保障100萬 年繳保費 53800
: 還本終身壽險 (繳費20年) 保障100萬 年繳保費 36400
: 滿24.27.29.30.32歲 各領20萬. 之後每年均可領20萬.領終身.
: 請問:
覺得問題很有趣,想算一下,剛卡在不會算
突然好像有想起來
請大家看一下算法是否有誤 @@"
再用淨現金流量去跑IRR
這樣推算應該是活越久IRR越高
年度 歲數 10年期 15年期 20年期 年金 淨現金流量 IRR
1 14 -93100 -53800 -36400 -183300
2 15 -93100 -53800 -36400 -183300
3 16 -93100 -53800 -36400 -183300
4 17 -93100 -53800 -36400 -183300
5 18 -93100 -53800 -36400 -183300
6 19 -93100 -53800 -36400 -183300
7 20 -93100 -53800 -36400 -183300
8 21 -93100 -53800 -36400 -183300
9 22 -93100 -53800 -36400 -183300
10 23 -93100 -53800 -36400 -183300
11 24 -53800 -36400 200000 109800
12 25 -53800 -36400 -90200
13 26 -53800 -36400 -90200
14 27 -53800 -36400 200000 109800
15 28 -53800 -36400 -90200
16 29 -36400 200000 163600 -25.4248%
17 30 -36400 200000 163600 -16.6503%
18 31 -36400 -36400 -18.2636%
19 32 -36400 200000 163600 -12.3330%
20 33 -36400 200000 163600 -9.0377%
21 34 200000 200000 -6.3737%
22 35 200000 200000 -4.4859%
23 36 200000 200000 -3.0515%
24 37 200000 200000 -1.9160%
25 38 200000 200000 -0.9920%
26 39 200000 200000 -0.2252%
27 40 200000 200000 0.4211%
28 41 200000 200000 0.9722%
29 42 200000 200000 1.4468%
30 43 200000 200000 1.8590%
31 44 200000 200000 2.2194%
32 45 200000 200000 2.5365%
33 46 200000 200000 2.8169%
34 47 200000 200000 3.0661%
35 48 200000 200000 3.2885%
36 49 200000 200000 3.4876%
37 50 200000 200000 3.6666%
38 51 200000 200000 3.8279%
39 52 200000 200000 3.9738%
40 53 200000 200000 4.1060%
41 54 200000 200000 4.2261%
42 55 200000 200000 4.3354%
43 56 200000 200000 4.4352%
44 57 200000 200000 4.5264%
45 58 200000 200000 4.6100%
46 59 200000 200000 4.6866%
47 60 200000 200000 4.7570%
48 61 200000 200000 4.8217%
49 62 200000 200000 4.8814%
50 63 200000 200000 4.9365%
51 64 200000 200000 4.9873%
52 65 200000 200000 5.0343%
53 66 200000 200000 5.0778%
54 67 200000 200000 5.1181%
55 68 200000 200000 5.1555%
56 69 200000 200000 5.1902%
57 70 200000 200000 5.2224%
58 71 200000 200000 5.2524%
59 72 200000 200000 5.2803%
60 73 200000 200000 5.3063%
61 74 200000 200000 5.3305%
62 75 200000 200000 5.3531%
--
Tags:
理財
All Comments

By Rebecca
at 2008-08-24T23:51
at 2008-08-24T23:51

By Adele
at 2008-08-27T08:16
at 2008-08-27T08:16

By Joe
at 2008-08-31T21:24
at 2008-08-31T21:24

By Aaliyah
at 2008-09-02T16:01
at 2008-09-02T16:01

By Necoo
at 2008-09-06T07:16
at 2008-09-06T07:16

By Delia
at 2008-09-07T10:34
at 2008-09-07T10:34

By Skylar DavisLinda
at 2008-09-09T18:18
at 2008-09-09T18:18

By Kyle
at 2008-09-10T16:17
at 2008-09-10T16:17

By Hedwig
at 2008-09-14T02:25
at 2008-09-14T02:25

By Heather
at 2008-09-17T06:39
at 2008-09-17T06:39

By Genevieve
at 2008-09-20T01:55
at 2008-09-20T01:55

By Ethan
at 2008-09-21T09:09
at 2008-09-21T09:09

By Jacky
at 2008-09-22T03:09
at 2008-09-22T03:09

By Ethan
at 2008-09-24T18:29
at 2008-09-24T18:29

By Ethan
at 2008-09-28T07:35
at 2008-09-28T07:35

By Odelette
at 2008-10-01T22:50
at 2008-10-01T22:50

By Jack
at 2008-10-05T12:29
at 2008-10-05T12:29

By Genevieve
at 2008-10-06T13:33
at 2008-10-06T13:33

By Charlie
at 2008-10-07T12:47
at 2008-10-07T12:47

By Steve
at 2008-10-10T12:30
at 2008-10-10T12:30

By Una
at 2008-10-14T14:37
at 2008-10-14T14:37

By Candice
at 2008-10-15T04:33
at 2008-10-15T04:33

By Vanessa
at 2008-10-18T22:55
at 2008-10-18T22:55

By Agatha
at 2008-10-23T13:21
at 2008-10-23T13:21

By Frederic
at 2008-10-28T12:41
at 2008-10-28T12:41

By Aaliyah
at 2008-10-29T21:39
at 2008-10-29T21:39

By Olga
at 2008-11-03T13:29
at 2008-11-03T13:29

By Lauren
at 2008-11-07T00:29
at 2008-11-07T00:29

By Isabella
at 2008-11-07T15:01
at 2008-11-07T15:01

By Suhail Hany
at 2008-11-10T13:39
at 2008-11-10T13:39

By Isla
at 2008-11-15T10:10
at 2008-11-15T10:10

By Sandy
at 2008-11-17T02:37
at 2008-11-17T02:37

By Freda
at 2008-11-18T17:04
at 2008-11-18T17:04

By Caroline
at 2008-11-21T01:56
at 2008-11-21T01:56

By Lydia
at 2008-11-25T20:48
at 2008-11-25T20:48

By Susan
at 2008-11-29T20:20
at 2008-11-29T20:20

By Quanna
at 2008-11-30T11:17
at 2008-11-30T11:17

By Linda
at 2008-12-01T22:14
at 2008-12-01T22:14

By Olive
at 2008-12-06T13:40
at 2008-12-06T13:40

By Rachel
at 2008-12-11T11:45
at 2008-12-11T11:45

By Carolina Franco
at 2008-12-15T12:28
at 2008-12-15T12:28

By Genevieve
at 2008-12-17T07:17
at 2008-12-17T07:17

By Lily
at 2008-12-20T01:40
at 2008-12-20T01:40

By Joe
at 2008-12-21T00:25
at 2008-12-21T00:25

By Sierra Rose
at 2008-12-24T18:15
at 2008-12-24T18:15

By Anonymous
at 2008-12-29T17:16
at 2008-12-29T17:16

By Mason
at 2009-01-02T15:56
at 2009-01-02T15:56

By Hedda
at 2009-01-03T17:22
at 2009-01-03T17:22

By Skylar Davis
at 2009-01-08T13:39
at 2009-01-08T13:39

By Tom
at 2009-01-08T21:41
at 2009-01-08T21:41

By Faithe
at 2009-01-11T08:13
at 2009-01-11T08:13

By Annie
at 2009-01-12T23:10
at 2009-01-12T23:10

By Frederica
at 2009-01-16T13:15
at 2009-01-16T13:15

By Ophelia
at 2009-01-18T17:26
at 2009-01-18T17:26

By Robert
at 2009-01-20T15:12
at 2009-01-20T15:12

By Joe
at 2009-01-21T04:01
at 2009-01-21T04:01

By Ethan
at 2009-01-23T22:08
at 2009-01-23T22:08

By Lauren
at 2009-01-25T14:41
at 2009-01-25T14:41

By Regina
at 2009-01-26T11:59
at 2009-01-26T11:59

By Elizabeth
at 2009-01-26T20:39
at 2009-01-26T20:39

By Adele
at 2009-01-31T10:04
at 2009-01-31T10:04

By Isabella
at 2009-02-02T02:02
at 2009-02-02T02:02

By Sarah
at 2009-02-04T21:31
at 2009-02-04T21:31

By Iris
at 2009-02-07T23:08
at 2009-02-07T23:08

By Ursula
at 2009-02-08T08:33
at 2009-02-08T08:33

By Queena
at 2009-02-13T02:15
at 2009-02-13T02:15

By Necoo
at 2009-02-13T21:02
at 2009-02-13T21:02

By Anonymous
at 2009-02-16T09:44
at 2009-02-16T09:44

By Eden
at 2009-02-16T18:59
at 2009-02-16T18:59

By Mia
at 2009-02-19T09:16
at 2009-02-19T09:16

By Elvira
at 2009-02-19T21:24
at 2009-02-19T21:24

By Christine
at 2009-02-23T15:07
at 2009-02-23T15:07

By Liam
at 2009-02-25T06:34
at 2009-02-25T06:34

By Charlie
at 2009-03-01T06:07
at 2009-03-01T06:07

By Damian
at 2009-03-05T20:29
at 2009-03-05T20:29

By Rachel
at 2009-03-10T01:20
at 2009-03-10T01:20

By Irma
at 2009-03-12T09:04
at 2009-03-12T09:04

By Charlie
at 2009-03-13T05:49
at 2009-03-13T05:49

By Una
at 2009-03-14T16:24
at 2009-03-14T16:24

By James
at 2009-03-17T13:19
at 2009-03-17T13:19

By Donna
at 2009-03-21T15:16
at 2009-03-21T15:16

By Quanna
at 2009-03-25T06:53
at 2009-03-25T06:53

By Emily
at 2009-03-25T13:34
at 2009-03-25T13:34

By Mary
at 2009-03-29T04:02
at 2009-03-29T04:02

By Callum
at 2009-04-01T07:56
at 2009-04-01T07:56

By Isla
at 2009-04-01T20:33
at 2009-04-01T20:33

By Jacky
at 2009-04-03T18:44
at 2009-04-03T18:44

By Franklin
at 2009-04-08T16:34
at 2009-04-08T16:34

By Delia
at 2009-04-11T01:13
at 2009-04-11T01:13

By Harry
at 2009-04-11T13:01
at 2009-04-11T13:01

By Charlie
at 2009-04-16T07:05
at 2009-04-16T07:05

By Thomas
at 2009-04-16T10:10
at 2009-04-16T10:10

By Ethan
at 2009-04-18T14:59
at 2009-04-18T14:59

By Irma
at 2009-04-22T04:23
at 2009-04-22T04:23

By Edward Lewis
at 2009-04-26T17:46
at 2009-04-26T17:46

By Dinah
at 2009-04-28T09:02
at 2009-04-28T09:02

By Faithe
at 2009-05-02T07:26
at 2009-05-02T07:26

By Jake
at 2009-05-05T01:06
at 2009-05-05T01:06

By Poppy
at 2009-05-10T00:51
at 2009-05-10T00:51

By Kristin
at 2009-05-12T00:40
at 2009-05-12T00:40

By Margaret
at 2009-05-12T12:37
at 2009-05-12T12:37

By James
at 2009-05-15T17:11
at 2009-05-15T17:11

By Hedda
at 2009-05-17T00:07
at 2009-05-17T00:07

By Susan
at 2009-05-17T02:15
at 2009-05-17T02:15

By Victoria
at 2009-05-21T11:25
at 2009-05-21T11:25

By Sierra Rose
at 2009-05-22T02:05
at 2009-05-22T02:05
Related Posts
88年買的儲蓄險(預定利率7%)面臨每滿5꘠…

By Ula
at 2008-08-23T07:19
at 2008-08-23T07:19
年利率逾3.6% 6年期萬能險暴紅

By Rae
at 2008-08-23T02:35
at 2008-08-23T02:35
油價對台塑化的影響

By Aaliyah
at 2008-08-22T23:23
at 2008-08-22T23:23
尋找銀行理專

By Irma
at 2008-08-22T14:10
at 2008-08-22T14:10
關於我朋友碰到的狀況

By William
at 2008-08-22T00:43
at 2008-08-22T00:43